MD JENSEN AS

4365 NÆRBØ

Finances

Share Ownership

Return on Equity

143,3 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 160 000	2 874 000	2 173 000	2 089 000
Net Income	513 000	532 000	422 000	220 000
Total Assets	1 728 000	1 598 000	1 080 000	882 000
Total Equity	358 000	445 000	313 000	91 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 160 000	2 874 000	2 173 000	2 089 000
Expenditure	2 510 000	2 184 000	1 631 000	1 804 000
Operating Profit	650 000	691 000	542 000	286 000
Financial Income	3 000	3 000	3 000	0
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	3 000	0
Earnings Before Tax	653 000	693 000	545 000	286 000
Tax	140 000	162 000	123 000	66 000
Net Income	513 000	532 000	422 000	220 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	104 000	0	16 000	43 000
Total Current Assets	1 624 000	1 598 000	1 064 000	840 000
Total Assets	1 728 000	1 598 000	1 080 000	882 000
Total Retained Equity	328 000	415 000	283 000	61 000
Total Equity	358 000	445 000	313 000	91 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 370 000	1 153 000	767 000	791 000
Total Equity and Debt	1 728 000	1 598 000	1 080 000	882 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 160 000	2 873 000	2 172 000	2 084 000
Other Income	0	0	1 000	5 000
Revenue	3 160 000	2 874 000	2 173 000	2 089 000
Cost of Goods Sold	6 000	7 000	2 000	8 000
Salary Costs	2 195 000	1 884 000	1 398 000	1 503 000
Depreciation	40 000	16 000	27 000	35 000
Impairment	0	0	0	0
Expenditure	2 510 000	2 184 000	1 631 000	1 804 000
Operating Profit	650 000	691 000	542 000	286 000
Financial Income	3 000	3 000	3 000	0
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	3 000	0
Dividends	600 000	400 000	200 000	270 000
Net Income	513 000	532 000	422 000	220 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	104 000	0	16 000	43 000
Total Tangible Assets	104 000	0	16 000	43 000
Total Fiancial Fixed Assets	1 000	0	0	0
Total Fixed Assets	104 000	0	16 000	43 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	770 000	1 084 000	548 000	359 000
Total Current Assets	1 624 000	1 598 000	1 064 000	840 000
Total Assets	1 728 000	1 598 000	1 080 000	882 000
Total Equity	358 000	445 000	313 000	91 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	11 000	21 000	48 000	48 000
Unpaid Taxes	248 000	245 000	175 000	167 000
Dividends	600 000	400 000	200 000	270 000
Other Current Debt	521 000	325 000	221 000	234 000
Total Current Debt	1 370 000	1 153 000	767 000	791 000
Total Equity and Debt	1 728 000	1 598 000	1 080 000	882 000

Financial indicators	2022	2021	2020	2019
Return on Equity	143,3 %	119,55 %	134,82 %	241,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,57 %	24,04 %	24,94 %	13,69 %
Current Ratio	1,19	1,39	1,39	1,06
Quick Ratio	1,19	1,39	1,39	1,06
Equity Ratio	0,21	0,28	0,29	0,1
Gross Profit Margin	99,81 %	99,76 %	99,91 %	99,62 %